BNBCalc.com Investment Analysis Report of 221 Kenilworth Ave, Glen Ellyn, IL 60137, USA

5 bed • 6 bath • 20 guests • $930,000

BNB

Calc

Return Metrics

11.16% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.16%

Cap Rate

11.45%

Return on Investment

15.68%

Annual Revenue

$138,216

AirDNA projects $714/night at 53% occupancy ($138,215).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,637

Annual Expenses

$31,648

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,852

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,152

Management & Platform Fees

$346

Platform Fee (i.e. Airbnb)

$346

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,552

Deductible property tax

$9,207

Est. Depreciation Value

$436,965

Profit on this property

$106,568

Your total deduction

$356,156

So, your new taxable income is your previous income minus your total deduction ($150,000 - $356,156)

-$206,156

Your old tax bill

$45,000

Your new tax bill

-$61,847

Estimated tax savings

$106,847

221 Kenilworth Ave Glen Ellyn, Illinois, 60137-5324

5 bed • 6 bath • 20 guests • $930,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$138,216

Profit (Cash Flow)

$77,300

Cap Rate

11.5%

Annual Revenue

$138,216

AirDNA projects $714/night at 53% occupancy ($138,215).

Occupancy Rate

Avg Daily Rate

Return Metrics

11.16% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.16%

Cap Rate

11.45%

Return on Investment

15.68%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,552

Deductible property tax

$9,207

Your total deduction

$58,460

Your adjusted annual income

$150,000 - $58,460 = $91,540

Taxes on $91,540 (30%)

$27,462

Your old tax bill

$45,000

Your new tax bill

$27,462

Estimated tax savings

$17,538

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com